[MTRONIC] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 9,326 6,642 8,205 11,953 17,206 9,515 6,061 33.39% QoQ % 40.41% -19.05% -31.36% -30.53% 80.83% 56.99% - Horiz. % 153.87% 109.59% 135.37% 197.21% 283.88% 156.99% 100.00%
PBT -6,957 -1,127 -1,044 -1,037 1,483 -4,751 -816 318.98% QoQ % -517.30% -7.95% -0.68% -169.93% 131.21% -482.23% - Horiz. % 852.57% 138.11% 127.94% 127.08% -181.74% 582.23% 100.00%
Tax 17 -260 0 0 -3,467 -11 0 - QoQ % 106.54% 0.00% 0.00% 0.00% -31,418.18% 0.00% - Horiz. % -154.55% 2,363.64% -0.00% -0.00% 31,518.18% 100.00% -
NP -6,940 -1,387 -1,044 -1,037 -1,984 -4,762 -816 318.29% QoQ % -400.36% -32.85% -0.68% 47.73% 58.34% -483.58% - Horiz. % 850.49% 169.98% 127.94% 127.08% 243.14% 583.58% 100.00%
NP to SH -6,917 -1,348 -1,012 -867 -2,044 -4,742 -814 318.05% QoQ % -413.13% -33.20% -16.72% 57.58% 56.90% -482.56% - Horiz. % 849.75% 165.60% 124.32% 106.51% 251.11% 582.56% 100.00%
Tax Rate - % - % - % - % 233.78 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Total Cost 16,266 8,029 9,249 12,990 19,190 14,277 6,877 77.80% QoQ % 102.59% -13.19% -28.80% -32.31% 34.41% 107.61% - Horiz. % 236.53% 116.75% 134.49% 188.89% 279.05% 207.61% 100.00%
Net Worth 183,731 183,731 183,731 162,400 112,765 108,426 107,427 43.15% QoQ % 0.00% 0.00% 13.13% 44.02% 4.00% 0.93% - Horiz. % 171.03% 171.03% 171.03% 151.17% 104.97% 100.93% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 183,731 183,731 183,731 162,400 112,765 108,426 107,427 43.15% QoQ % 0.00% 0.00% 13.13% 44.02% 4.00% 0.93% - Horiz. % 171.03% 171.03% 171.03% 151.17% 104.97% 100.93% 100.00%
NOSH 1,531,096 1,531,096 1,531,096 1,353,339 216,856 2,168,523 2,148,555 -20.27% QoQ % 0.00% 0.00% 13.13% 524.07% -90.00% 0.93% - Horiz. % 71.26% 71.26% 71.26% 62.99% 10.09% 100.93% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -74.42 % -20.88 % -12.72 % -8.68 % -11.53 % -50.05 % -13.46 % 213.66% QoQ % -256.42% -64.15% -46.54% 24.72% 76.96% -271.84% - Horiz. % 552.90% 155.13% 94.50% 64.49% 85.66% 371.84% 100.00%
ROE -3.76 % -0.73 % -0.55 % -0.53 % -1.81 % -4.37 % -0.76 % 191.20% QoQ % -415.07% -32.73% -3.77% 70.72% 58.58% -475.00% - Horiz. % 494.74% 96.05% 72.37% 69.74% 238.16% 575.00% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.61 0.43 0.54 0.88 7.93 0.44 0.28 68.29% QoQ % 41.86% -20.37% -38.64% -88.90% 1,702.27% 57.14% - Horiz. % 217.86% 153.57% 192.86% 314.29% 2,832.14% 157.14% 100.00%
EPS -0.45 -0.09 -0.07 -0.06 -0.94 -0.22 -0.04 404.31% QoQ % -400.00% -28.57% -16.67% 93.62% -327.27% -450.00% - Horiz. % 1,125.00% 225.00% 175.00% 150.00% 2,350.00% 550.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1200 0.5200 0.0500 0.0500 79.54% QoQ % 0.00% 0.00% 0.00% -76.92% 940.00% 0.00% - Horiz. % 240.00% 240.00% 240.00% 240.00% 1,040.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,531,096 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 0.61 0.43 0.54 0.78 1.12 0.62 0.40 32.59% QoQ % 41.86% -20.37% -30.77% -30.36% 80.65% 55.00% - Horiz. % 152.50% 107.50% 135.00% 195.00% 280.00% 155.00% 100.00%
EPS -0.45 -0.09 -0.07 -0.06 -0.13 -0.31 -0.05 334.42% QoQ % -400.00% -28.57% -16.67% 53.85% 58.06% -520.00% - Horiz. % 900.00% 180.00% 140.00% 120.00% 260.00% 620.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1200 0.1200 0.1200 0.1061 0.0736 0.0708 0.0702 43.11% QoQ % 0.00% 0.00% 13.10% 44.16% 3.95% 0.85% - Horiz. % 170.94% 170.94% 170.94% 151.14% 104.84% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.0100 0.0150 0.0200 0.0150 0.0950 0.0200 0.0200 -
P/RPS 1.64 3.46 3.73 1.70 1.20 4.56 7.09 -62.42% QoQ % -52.60% -7.24% 119.41% 41.67% -73.68% -35.68% - Horiz. % 23.13% 48.80% 52.61% 23.98% 16.93% 64.32% 100.00%
P/EPS -2.21 -17.04 -30.26 -23.41 -10.08 -9.15 -52.79 -88.01% QoQ % 87.03% 43.69% -29.26% -132.24% -10.16% 82.67% - Horiz. % 4.19% 32.28% 57.32% 44.35% 19.09% 17.33% 100.00%
EY -45.18 -5.87 -3.30 -4.27 -9.92 -10.93 -1.89 734.67% QoQ % -669.68% -77.88% 22.72% 56.96% 9.24% -478.31% - Horiz. % 2,390.48% 310.58% 174.60% 225.93% 524.87% 578.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.08 0.13 0.17 0.13 0.18 0.40 0.40 -65.90% QoQ % -38.46% -23.53% 30.77% -27.78% -55.00% 0.00% - Horiz. % 20.00% 32.50% 42.50% 32.50% 45.00% 100.00% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 24/02/23 30/11/22 30/08/22 26/05/22 28/02/22 -
Price 0.0100 0.0100 0.0200 0.0250 0.0750 0.1150 0.0200 -
P/RPS 1.64 2.31 3.73 2.83 0.95 26.21 7.09 -62.42% QoQ % -29.00% -38.07% 31.80% 197.89% -96.38% 269.68% - Horiz. % 23.13% 32.58% 52.61% 39.92% 13.40% 369.68% 100.00%
P/EPS -2.21 -11.36 -30.26 -39.02 -7.96 -52.59 -52.79 -88.01% QoQ % 80.55% 62.46% 22.45% -390.20% 84.86% 0.38% - Horiz. % 4.19% 21.52% 57.32% 73.92% 15.08% 99.62% 100.00%
EY -45.18 -8.80 -3.30 -2.56 -12.57 -1.90 -1.89 734.67% QoQ % -413.41% -166.67% -28.91% 79.63% -561.58% -0.53% - Horiz. % 2,390.48% 465.61% 174.60% 135.45% 665.08% 100.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.08 0.08 0.17 0.21 0.14 2.30 0.40 -65.90% QoQ % 0.00% -52.94% -19.05% 50.00% -93.91% 475.00% - Horiz. % 20.00% 20.00% 42.50% 52.50% 35.00% 575.00% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment